Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.45% first-year return on $291k initial cash invested.
-18.45%
Cash On Cash
2.37%
Cap Rate
0.37
DSCR
$4,794
Rent
-$4,473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,794 income − $9,267 expenses = $4,473 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$13,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,794
Total Expenses
$9,267
Mortgage P&I
143%
$6,845
Property Taxes
7%
$320
Home Insurance
9%
$455
HOA
0%
$17
Property Management
12%
$575
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$527